HATHWAY - Hathway Cable & Datacom Limited Share Price

Entertainment

₹13.55+0.05(+0.37%)

Market Closed as of May 2, 2025, 15:30 IST

What does Hathway Cable & Datacom Limited do?

TV Broadcasting & SoftwareProduction•Media, Entertainment & Publication•Small Cap

Hathway Cable and Datacom Limited provides cable television network and Internet services. The company operates through Broadband Business, Cable Television, and Dealing in Securities segments. It provides home and business broadband services. In addition, the company offers various entertainment and infotainment channels comprising of H-Tube, CCC Cine Channel, Hathway Music, Hathway Shoppe, and Hathway Life. Further, it is engaged in cable TV services business in cities and towns in India. Hathway Cable and Datacom Limited was incorporated in 1959 and is based in Mumbai, India.

Industry Group:Entertainment

Employees:566

Website:www.hathway.com

The Good, Bad and Ugly

Growth

Profitability

Size

Dilution Rank

Balance Sheet

Momentum

Technicals

Smart Money

Insider Trading

Sector Comparison: HATHWAY vs Entertainment

Comprehensive comparison against sector averages

Comparative Metrics

HATHWAY metrics compared to Entertainment

Category	HATHWAY	Entertainment
PE	26.10	-252.61
PS	1.13	1.48
Growth	2.9 %	-1.8 %

Performance Comparison

HATHWAY vs Entertainment (2021 - 2025)

Key Insights

1. HATHWAY is among the Top 5 TV Broadcasting & SoftwareProduction companies by market cap.
2. The company holds a market share of 8.5% in TV Broadcasting & SoftwareProduction.
3. In last one year, the company has had an above average growth that other TV Broadcasting & SoftwareProduction companies.

Description	Share	Value
Cable Television Business	67.6%	345.8 Cr
Broadband Business	29.3%	150 Cr
Dealing in securities	3.0%	15.4 Cr
Total		511.1 Cr

Balance Sheet for Hathway Cable & Datacom

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	28.6%	19	15	7.3	154	21	14
Current investments	10.2%	1,017	923	868	570	488	150
Loans, current	0%	0.4	0.4	0.4	0.4	0.4	0.4
Total current financial assets	11.4%	1,107	994	948	823	738	321
Inventories	-128.1%	0.27	0.68	1.03	1.86	3.45	3.35
Current tax assets	-	-	0	0	0	0	0
Total current assets	10.8%	1,134	1,024	978	859	775	355
Property, plant and equipment	-1.9%	781	796	801	816	797	780
Capital work-in-progress	-20%	17	21	30	28	52	41
Investment property	-	62	0	0	0	0	0
Non-current investments	-0.1%	2,818	2,820	2,820	2,820	2,823	3,022
Loans, non-current	-	0	0	0	0	0	0
Total non-current financial assets	0%	2,825	2,826	2,826	2,824	2,827	3,166
Total non-current assets	-1.4%	3,758	3,812	3,848	3,941	3,962	4,315
Total assets	1.2%	4,892	4,836	4,826	4,800	4,737	4,669
Borrowings, non-current	-	0	0	0.95	0	0	0
Total non-current financial liabilities	-18.2%	10	12	11	10	10	10
Provisions, non-current	-8.4%	2.63	2.78	2.66	2.34	0	2.43
Total non-current liabilities	-10.5%	18	20	18	17	16	16
Borrowings, current	-	0	0	0.08	0	0	0
Total current financial liabilities	-5.4%	107	113	128	168	112	96
Provisions, current	21.3%	0.41	0.25	0.24	0.2	0.19	0.2
Current tax liabilities	-	0	0	0	0	0	0
Total current liabilities	2.6%	196	191	218	244	206	176
Total liabilities	1.9%	214	210	236	261	223	192
Equity share capital	0%	354	354	354	354	354	354
Total equity	1.2%	4,679	4,625	4,590	4,539	4,514	4,477
Total equity and liabilities	1.2%	4,892	4,836	4,826	4,800	4,737	4,669

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	-18.4%	32	39	21	176	33	26
Current investments	7.1%	1,845	1,723	1,597	1,230	1,190	737
Loans, current	0%	0.4	0.4	0.4	0.4	0.4	0.4
Total current financial assets	15%	2,421	2,105	2,015	1,764	1,683	1,001
Inventories	-771.4%	0.53	1.07	1.31	2.8	4.07	3.66
Current tax assets	-	0.18	0	0.02	0.02	0.07	0.25
Total current assets	14.6%	2,532	2,209	2,124	1,863	1,798	1,100
Property, plant and equipment	-2.3%	1,291	1,322	1,333	1,380	1,372	1,338
Capital work-in-progress	-14.8%	24	28	46	48	73	57
Goodwill	0%	91	91	91	91	91	91
Non-current investments	0%	0.13	0.13	0.15	0.15	3.23	402
Loans, non-current	0%	0.22	0.22	0.22	0.22	0.22	0.22
Total non-current financial assets	0%	16	16	17	16	20	559
Total non-current assets	-3%	2,671	2,754	2,845	2,968	3,015	3,520
Total assets	4.8%	5,203	4,963	4,969	4,831	4,813	4,620
Borrowings, non-current	-93.8%	1.08	2.3	3.37	3.35	0	0
Total non-current financial liabilities	-60.7%	9.26	22	16	14	11	11
Provisions, non-current	-2.7%	4.64	4.74	4.69	4.23	4.14	4.51
Total non-current liabilities	-12.1%	30	34	28	26	22	22
Borrowings, current	-32.3%	2.68	3.48	3.49	1.72	0	0
Total current financial liabilities	38.7%	696	502	570	490	479	339
Provisions, current	17.6%	0.58	0.49	0.41	0.37	0.35	0.43
Current tax liabilities	-	0	0	0	0	0	0
Total current liabilities	31.4%	838	638	713	621	620	472
Total liabilities	29.2%	868	672	741	646	642	493
Equity share capital	0%	354	354	354	354	354	354
Non controlling interest	-9.5%	1.57	1.63	1.63	1.65	1.61	1.57
Total equity	1%	4,336	4,291	4,229	4,185	4,171	4,127
Total equity and liabilities	4.8%	5,203	4,963	4,969	4,831	4,813	4,620

Investor Care
Shares Dilution (1Y)	0.00%
Diluted EPS (TTM)	0.53

Financial Health
Current Ratio	3.02
Debt/Equity	0
Debt/Cashflow	-108.93

Valuation
Market Cap	2.4 kCr
Price/Earnings (Trailing)	25.98
Price/Sales (Trailing)	1.12
EV/EBITDA	5.42
Price/Free Cashflow	-5.14
MarketCap/EBT	21.3

Fundamentals
Revenue (TTM)	2.13 kCr
Rev. Growth (Yr)	-0.60%
Rev. Growth (Qtr)	-2.05%
Earnings (TTM)	92.31 Cr
Earnings Growth (Yr)	-38.97%
Earnings Growth (Qtr)	-47.09%

Profitability
Operating Margin	5.33%
EBT Margin	5.28%
Return on Equity	2.13%
Return on Assets	1.77%
Free Cashflow Yield	-19.47%

Income Statement for Hathway Cable & Datacom

Standalone figures (in Rs. Crores) / View Consolidated Data

AnnualQuarterly

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	-2.5%	623	639	622	616	568	528
Other Income	43.1%	94	66	51	134	250	55
Total Income	1.6%	716	705	673	750	818	582
Employee Expense	-9.1%	51	56	56	56	57	50
Finance costs	-	0.18	0	0	20	116	103
Depreciation and Amortization	2.3%	177	173	180	170	152	116
Other expenses	-4.4%	371	388	371	359	379	287
Total Expenses	-2.8%	600	617	606	605	704	555
Profit Before exceptional items and Tax	33.3%	117	88	66	145	114	27
Exceptional items before tax	-1175%	-0.02	0.92	3.57	-0.92	-6.01	-84.54
Total profit before tax	31.8%	117	89	70	144	108	-57.07
Deferred tax	26.1%	30	24	23	32	91	-267.67
Total tax	26.1%	30	24	23	32	91	-267.67
Total profit (loss) for period	34.9%	86	64	47	111	17	211
Other comp. income net of taxes	86.6%	0.46	-3.02	-0.09	0.23	0.04	0.85
Total Comprehensive Income	43.3%	87	61	47	111	17	211
Earnings Per Share, Basic	20.3%	0.49	0.36	0.27	0.63	0.09	2.08
Earnings Per Share, Diluted	20.3%	0.49	0.36	0.27	0.63	0.09	2.08

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	-1.3%	150	152	151	154	156	156
Other Income	-59.1%	19	45	19	23	16	35
Total Income	-14.3%	169	197	170	177	172	191
Employee Expense	-8.3%	12	13	11	12	13	13
Finance costs	-2.2%	0.08	0.1	0.1	0.11	0.06	0.01
Depreciation and Amortization	14.3%	49	43	43	44	45	45
Other expenses	1.1%	92	91	93	93	94	90
Total Expenses	3.4%	153	148	147	150	152	148
Profit Before exceptional items and Tax	-68.8%	16	49	23	27	20	43
Exceptional items before tax	-52.2%	-0.4	0.08	-1.37	0	0	-0.02
Total profit before tax	-68.8%	16	49	22	27	20	43
Deferred tax	-75.6%	3.93	13	5.53	6.24	5.88	11
Total tax	-75.6%	3.93	13	5.53	6.24	5.88	11
Total profit (loss) for period	-69.4%	12	37	16	21	14	32
Other comp. income net of taxes	-11%	0.09	0.18	0.17	0.08	0.23	-0.19
Total Comprehensive Income	-69.4%	12	37	16	21	14	32
Earnings Per Share, Basic	-17.7%	0.07	0.21	0.09	0.12	0.08	0.18
Earnings Per Share, Diluted	-17.7%	0.07	0.21	0.09	0.12	0.08	0.18

Consolidated figures (in Rs. Crores) / View Standalone Data

AnnualQuarterly

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	6.6%	1,981	1,858	1,793	1,732	1,798	1,558
Other Income	37%	138	101	77	142	246	61
Total Income	8.2%	2,119	1,959	1,870	1,874	2,044	1,619
Employee Expense	-10.7%	93	104	103	98	95	83
Finance costs	106.2%	1.05	0.19	0	37	226	221
Depreciation and Amortization	-0.8%	354	357	368	371	371	352
Other expenses	8.8%	1,565	1,439	1,297	1,159	1,268	1,167
Total Expenses	6%	2,014	1,900	1,767	1,665	1,961	1,823
Profit Before exceptional items and Tax	79.3%	105	59	103	209	84	-203.52
Exceptional items before tax	88.8%	-0.02	-8.09	-28.45	-5.25	-6.69	-429.62
Total profit before tax	108%	105	51	75	204	77	-633.14
Current tax	-	0	0	0.01	0.81	0.12	0.06
Deferred tax	70.8%	42	25	26	25	3.98	-438.95
Total tax	70.8%	42	25	26	25	4.1	-438.89
Total profit (loss) for period	53.1%	99	65	130	253	105	-187.67
Other comp. income net of taxes	97.1%	0.76	-7.29	-1.45	0.62	-0.02	1.14
Total Comprehensive Income	73.7%	100	58	129	254	105	-186.53
Earnings Per Share, Basic	30.2%	0.56	0.37	0.73	1.43	0.59	-1.9
Earnings Per Share, Diluted	30.2%	0.56	0.37	0.73	1.43	0.59	-1.9

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	-0.4%	511	513	503	493	505	484
Other Income	-33.3%	21	31	22	40	31	33
Total Income	-2%	532	543	524	534	535	517
Employee Expense	-8.7%	22	24	21	23	23	24
Finance costs	-4.7%	0.33	0.36	0.41	0.45	0.3	0.18
Depreciation and Amortization	7.5%	87	81	81	80	90	93
Other expenses	0.7%	406	403	401	391	400	377
Total Expenses	1.4%	515	508	503	494	512	494
Profit Before exceptional items and Tax	-54.3%	17	36	21	40	23	23
Exceptional items before tax	-59.1%	-0.4	0.12	-0.8	0	0	-0.02
Total profit before tax	-57.1%	16	36	20	40	23	23
Deferred tax	-65.9%	5.43	14	6.97	11	8.4	14
Total tax	-65.9%	5.43	14	6.97	11	8.4	14
Total profit (loss) for period	-48%	14	26	18	35	22	20
Other comp. income net of taxes	-15.3%	0.02	0.15	0.17	-1.75	1.01	-0.23
Total Comprehensive Income	-48%	14	26	18	33	23	20
Earnings Per Share, Basic	-8.2%	0.08	0.15	0.1	0.2	0.13	0.11
Earnings Per Share, Diluted	-8.2%	0.08	0.15	0.1	0.2	0.13	0.11

Cash Flow for Hathway Cable & Datacom

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Change in inventories	-63.3%	1.18	1.49	1.88
Depreciation	2.3%	177	173	180
Impairment loss / reversal	-	0	0	-3.63
Dividend income	-	0	0	17
Net Cashflows from Operations	-20%	237	296	181
Dividends received	0%	-16.79	-16.79	0
Income taxes paid (refund)	77.4%	-4.87	-24.97	0
Net Cashflows From Operating Activities	-26.1%	225	304	181
Proceeds from sales of PPE	107%	1.03	0.57	0.39
Purchase of property, plant and equipment	-32%	135	198	231
Proceeds from sales of long-term assets	-	1,511	0	1,507
Purchase of other long-term assets	-	1,780	0	1,510
Cash receipts from repayment of advances and loans made to other parties	-272.4%	0	1.58	0
Dividends received	0%	17	17	17
Other inflows (outflows) of cash	50%	22	15	26
Net Cashflows From Investing Activities	-120.3%	-363.61	-164.48	-190.53
Payments of lease liabilities	-	0.53	0	0
Net Cashflows from Financing Activities	-	-0.53	0	0
Net change in cash and cash eq.	-200.9%	-139.28	140	-9.36

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Change in inventories	586.7%	1.73	0.85	1.94
Depreciation	-0.8%	354	357	368
Impairment loss / reversal	-	0	0	0.67
Adjustments for interest income	-37.7%	39	62	0
Net Cashflows from Operations	-17.6%	338	410	300
Income taxes paid (refund)	-1.6%	-44.05	-43.34	-3.96
Other inflows (outflows) of cash	-	-791.65	0	28
Net Cashflows From Operating Activities	-190.8%	-409.59	453	333
Proceeds from sales of PPE	0%	1.49	1.49	0
Purchase of property, plant and equipment	-44.1%	220	393	380
Proceeds from sales of investment property	-	0	0	1.16
Proceeds from sales of long-term assets	138.4%	2,824	1,185	4,320
Purchase of other long-term assets	94.4%	2,411	1,241	4,339
Dividends received	0%	17	17	17
Other inflows (outflows) of cash	-50.8%	63	127	0
Net Cashflows From Investing Activities	189.8%	274	-303.14	-382.29
Payments of lease liabilities	-	1.38	0	0
Other inflows (outflows) of cash	-	0	0	-0.06
Net Cashflows from Financing Activities	-	-1.38	0	-0.06
Net change in cash and cash eq.	-192.5%	-136.83	150	-49.58

Is Hathway Cable & Datacom Better than it's peers?

Detailed comparison of Hathway Cable & Datacom against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker	Name	Mkt Cap	Revenue	Price %, 1M	Returns, 1Y	P/E	P/S	Rev 1-Yr	Inc 1-Yr
TATACOMM	Tata CommunicationsTelecom - Cellular & Fixed line services	44.37 kCr	23.02 kCr	-2.44%	-10.72%	39.69	1.93	+14.32%	+14.68%
MTNL	Mahanagar Telephone NigamTelecom - Cellular & Fixed line services	2.6 kCr	1.4 kCr	-7.80%	+8.38%	-0.79	1.85	-2.50%	-1.58%
HGS	Hinduja Global SolutionsBusiness Process Outsourcing BPO & KPO	2.31 kCr	4.92 kCr	+4.89%	-44.26%	12.14	0.47	-1.59%	+175.76%
DEN	DEN NetworksTV Broadcasting & SoftwareProduction	1.53 kCr	1.25 kCr	-1.72%	-37.52%	7.15	1.22	-2.78%	-18.33%
SITINET	Siti NetworksTV Broadcasting & SoftwareProduction	47.96 Cr	1.24 kCr	+12.24%	-8.33%	-0.29	0.04	-7.41%	+52.89%

Share Holdings

Understand Hathway Cable & Datacom ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Major Shareholders

Share Holding Details

As of 2025-03-31

Shareholder Name	Holding %
Jio Content Distribution Holdings Private Limited	31.1%
Jio Internet Distribution Holdings Private Limited	12.46%
Jio Cable and Broadband Holdings Pvt Ltd	9.3%
Akshay Rajan Raheja	6.86%
Viren Rajan Raheja	6.75%
Hathway Investments Private Limited	6.36%
Globus Stores Private Limited	2.16%
Unitbhai Shantilal Mehta	1.02%
Reliance Industries Limited	0%
Reliance Content Distribution Limited	0%
Reliance Industrial Investments and Holdings Limited	0%
Digital Media Distribution Trust through its trustee Reliance Media Transmission Private Limited	0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

HATHWAY - Hathway Cable & Datacom Limited Share Price

What does Hathway Cable & Datacom Limited do?

Sector Comparison: HATHWAY vs Entertainment

Comparative Metrics

Performance Comparison

Revenue Breakdown

Balance Sheet for Hathway Cable & Datacom

Investor Care

Financial Health

Valuation

Fundamentals

Profitability

Income Statement for Hathway Cable & Datacom

Cash Flow for Hathway Cable & Datacom

Is Hathway Cable & Datacom Better than it's peers?

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

Share Holdings

Holding Pattern

Share Holding Details

Overall Distribution

Ownership Distribution